Morgan Stanley Bank of America Merrill Lynch Trust 2015 C21
10/01/2024 | Press release | Distributed by Public on 10/01/2024 12:40
Asset Backed Issuer Distribution Report Form 10 D
|
Distribution Date: |
09/17/24 |
Morgan Stanley Bank of America Merrill Lynch Trust 2015-C21 |
|
Determination Date: |
09/11/24 |
|
|
Next Distribution Date: |
10/18/24 |
|
|
Record Date: |
08/30/24 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2015-C21 |
||
|
Servicer Revision - August 2024 |
||
|
This revision is to update the Appraisal Reduction Amounts on loans 10096311,10096412,10096413 and 10096414. |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2-3 |
Depositor |
Morgan Stanley Capital I Inc. |
||
|
Certificate Factor Detail |
4 |
General Information Number |
(212) 761-4000 |
||
|
Certificate Interest Reconciliation Detail |
5 |
1585 Broadway | New York, NY 10036 | United States |
|||
|
Master Servicer |
KeyBank National Association |
||||
|
Exchangeable Certificate Detail |
6 |
||||
|
www.key.com/key2cre |
|||||
|
Additional Information |
7 |
||||
|
11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States |
|||||
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Mount Street US (Georgia) LLP, a Georgia limited liability |
||
|
Bond / Collateral Reconciliation - Balances |
9 |
partnership |
|||
|
Current Mortgage Loan and Property Stratification |
10-14 |
||||
|
2839 Paces Ferry Road , Suite 200 | Atlanta, GA 30339 | United States |
|||||
|
Mortgage Loan Detail (Part 1) |
15-17 |
||||
|
Trust Advisor |
Situs Holdings, LLC |
||||
|
Mortgage Loan Detail (Part 2) |
18-20 |
||||
|
Attn: Stacey Ciarlanti |
|||||
|
Principal Prepayment Detail |
21 |
2 Embarcadero Center, 8th Floor | San Francisco, CA 94111 | United States |
|||
|
Historical Detail |
22 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Delinquency Loan Detail |
23 |
Bank, N.A. |
|||
|
Corporate Trust Services (CMBS) |
|||||
|
Collateral Stratification and Historical Detail |
24 |
||||
|
Specially Serviced Loan Detail - Part 1 |
25 |
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||
|
Specially Serviced Loan Detail - Part 2 |
26-27 |
||||
|
Modified Loan Detail |
28 |
||||
|
Historical Liquidated Loan Detail |
29 |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
30 |
||||
|
Interest Shortfall Detail - Collateral Level |
31 |
||||
|
Supplemental Notes |
32 |
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 32 |
|
Certificate Distribution Detail |
||||||||||||
|
Current |
Original |
|||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
|||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
A-1 |
61764XBE4 |
1.548000% |
33,400,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
61764XBF1 |
2.933000% |
25,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
61764XBG9 |
3.150000% |
72,200,000.00 |
4,369,970.49 |
2,006,538.38 |
11,471.17 |
0.00 |
0.00 |
2,018,009.55 |
2,363,432.11 |
38.04% |
30.00% |
|
A-3 |
61764XBH7 |
3.077000% |
205,000,000.00 |
159,276,737.69 |
11,346,252.84 |
408,412.10 |
0.00 |
0.00 |
11,754,664.94 |
147,930,484.85 |
38.04% |
30.00% |
|
A-4 |
61764XBJ3 |
3.338000% |
274,274,000.00 |
274,274,000.00 |
0.00 |
762,938.84 |
0.00 |
0.00 |
762,938.84 |
274,274,000.00 |
38.04% |
30.00% |
|
A-S |
61764XBL8 |
3.652000% |
64,255,000.00 |
64,255,000.00 |
0.00 |
195,549.38 |
0.00 |
0.00 |
195,549.38 |
64,255,000.00 |
28.66% |
22.63% |
|
B |
61764XBM6 |
3.854000% |
39,206,000.00 |
39,206,000.00 |
0.00 |
125,916.60 |
0.00 |
0.00 |
125,916.60 |
39,206,000.00 |
22.94% |
18.13% |
|
C |
61764XBP9 |
4.257580% |
53,364,000.00 |
53,364,000.00 |
0.00 |
189,334.57 |
0.00 |
0.00 |
189,334.57 |
53,364,000.00 |
15.15% |
12.00% |
|
D |
61764XAN5 |
4.257580% |
41,384,000.00 |
41,384,000.00 |
0.00 |
146,829.74 |
0.00 |
0.00 |
146,829.74 |
41,384,000.00 |
9.11% |
7.25% |
|
E |
61764XAQ8 |
3.012000% |
19,604,000.00 |
19,604,000.00 |
0.00 |
49,206.04 |
0.00 |
0.00 |
49,206.04 |
19,604,000.00 |
6.25% |
5.00% |
|
F |
61764XAS4 |
3.012000% |
8,712,000.00 |
8,712,000.00 |
0.00 |
17,684.74 |
0.00 |
0.00 |
17,684.74 |
8,712,000.00 |
4.98% |
4.00% |
|
G |
61764XAU9 |
3.012000% |
11,980,000.00 |
11,980,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11,980,000.00 |
3.23% |
2.63% |
|
H |
61690RBS5 |
3.012000% |
22,870,589.00 |
22,139,227.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22,139,227.76 |
0.00% |
0.00% |
|
555-A |
61764XBA2 |
3.143333% |
11,700,000.00 |
11,700,000.00 |
0.00 |
31,669.08 |
0.00 |
0.00 |
31,669.08 |
11,700,000.00 |
61.00% |
61.00% |
|
555-B |
61764XBC8 |
3.143333% |
18,300,000.00 |
18,300,000.00 |
0.00 |
49,533.69 |
0.00 |
0.00 |
49,533.69 |
18,300,000.00 |
0.00% |
0.00% |
|
V |
61764XAW5 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
61764XAY1 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
901,249,591.00 |
728,564,935.94 |
13,352,791.22 |
1,988,545.95 |
0.00 |
0.00 |
15,341,337.17 |
715,212,144.72 |
||||
|
X-A |
61764XBK0 |
0.963821% |
674,129,000.00 |
502,175,708.18 |
0.00 |
403,339.47 |
0.00 |
0.00 |
403,339.47 |
488,822,916.96 |
||
|
X-B |
61764XAA3 |
0.403580% |
39,206,000.00 |
39,206,000.00 |
0.00 |
13,185.63 |
0.00 |
0.00 |
13,185.63 |
39,206,000.00 |
||
|
X-E |
61764XAG0 |
1.245580% |
19,604,000.00 |
19,604,000.00 |
0.00 |
20,348.62 |
0.00 |
0.00 |
20,348.62 |
19,604,000.00 |
||
|
X-FG |
61764XAJ4 |
1.245580% |
20,692,000.00 |
20,692,000.00 |
0.00 |
21,477.95 |
0.00 |
0.00 |
21,477.95 |
20,692,000.00 |
||
|
Certificate Distribution Detail continued to next page |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 2 of 32 |
|
Certificate Distribution Detail |
|||||||||||
|
Current |
Original |
||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance |
Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution |
Ending Balance Support¹ |
Support¹ |
|
|
X-H |
61690RBQ9 |
1.245580% |
22,870,589.00 |
22,139,227.76 |
0.00 |
22,980.15 |
0.00 |
0.00 |
22,980.15 |
22,139,227.76 |
|
|
Notional SubTotal |
776,501,589.00 |
603,816,935.94 |
0.00 |
481,331.82 |
0.00 |
0.00 |
481,331.82 |
590,464,144.72 |
|||
|
Deal Distribution Total |
13,352,791.22 |
2,469,877.77 |
0.00 |
0.00 |
15,822,668.99 |
||||||
|
* |
Denotes the Controlling Class (if required) |
||||||||||
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
||||||||||
|
dividing the result by (A). |
|||||||||||
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 32 |
|
Certificate Factor Detail |
||||||||||
|
Cumulative |
||||||||||
|
Interest Shortfalls |
Interest |
|||||||||
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
||||||||||
|
A-1 |
61764XBE4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
61764XBF1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
61764XBG9 |
60.52590706 |
27.79139030 |
0.15888047 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
27.95027078 |
32.73451676 |
|
A-3 |
61764XBH7 |
776.95969605 |
55.34757483 |
1.99225415 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
57.33982898 |
721.61212122 |
|
A-4 |
61764XBJ3 |
1,000.00000000 |
0.00000000 |
2.78166665 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.78166665 |
1,000.00000000 |
|
A-S |
61764XBL8 |
1,000.00000000 |
0.00000000 |
3.04333328 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.04333328 |
1,000.00000000 |
|
B |
61764XBM6 |
1,000.00000000 |
0.00000000 |
3.21166658 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.21166658 |
1,000.00000000 |
|
C |
61764XBP9 |
1,000.00000000 |
0.00000000 |
3.54798310 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.54798310 |
1,000.00000000 |
|
D |
61764XAN5 |
1,000.00000000 |
0.00000000 |
3.54798328 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.54798328 |
1,000.00000000 |
|
E |
61764XAQ8 |
1,000.00000000 |
0.00000000 |
2.51000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.51000000 |
1,000.00000000 |
|
F |
61764XAS4 |
1,000.00000000 |
0.00000000 |
2.02992883 |
0.48007117 |
3.58860078 |
0.00000000 |
0.00000000 |
2.02992883 |
1,000.00000000 |
|
G |
61764XAU9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.51000000 |
17.44206511 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
H |
61690RBS5 |
968.02175755 |
0.00000000 |
0.00000000 |
2.42973454 |
110.98106787 |
0.00000000 |
0.00000000 |
0.00000000 |
968.02175755 |
|
555-A |
61764XBA2 |
1,000.00000000 |
0.00000000 |
2.70675897 |
0.00000000 |
0.00029915 |
0.00000000 |
0.00000000 |
2.70675897 |
1,000.00000000 |
|
555-B |
61764XBC8 |
1,000.00000000 |
0.00000000 |
2.70675902 |
0.00000000 |
0.00033716 |
0.00000000 |
0.00000000 |
2.70675902 |
1,000.00000000 |
|
V |
61764XAW5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
61764XAY1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
61764XBK0 |
744.92524158 |
0.00000000 |
0.59831200 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.59831200 |
725.11776969 |
|
X-B |
61764XAA3 |
1,000.00000000 |
0.00000000 |
0.33631664 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.33631664 |
1,000.00000000 |
|
X-E |
61764XAG0 |
1,000.00000000 |
0.00000000 |
1.03798306 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.03798306 |
1,000.00000000 |
|
X-FG |
61764XAJ4 |
1,000.00000000 |
0.00000000 |
1.03798328 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.03798328 |
1,000.00000000 |
|
X-H |
61690RBQ9 |
968.02175755 |
0.00000000 |
1.00479048 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.00479048 |
968.02175755 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 32 |
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-SB |
08/01/24 - 08/30/24 |
30 |
0.00 |
11,471.17 |
0.00 |
11,471.17 |
0.00 |
0.00 |
0.00 |
11,471.17 |
0.00 |
|
|
A-3 |
08/01/24 - 08/30/24 |
30 |
0.00 |
408,412.10 |
0.00 |
408,412.10 |
0.00 |
0.00 |
0.00 |
408,412.10 |
0.00 |
|
|
A-4 |
08/01/24 - 08/30/24 |
30 |
0.00 |
762,938.84 |
0.00 |
762,938.84 |
0.00 |
0.00 |
0.00 |
762,938.84 |
0.00 |
|
|
X-A |
08/01/24 - 08/30/24 |
30 |
0.00 |
403,339.47 |
0.00 |
403,339.47 |
0.00 |
0.00 |
0.00 |
403,339.47 |
0.00 |
|
|
X-B |
08/01/24 - 08/30/24 |
30 |
0.00 |
13,185.63 |
0.00 |
13,185.63 |
0.00 |
0.00 |
0.00 |
13,185.63 |
0.00 |
|
|
X-E |
08/01/24 - 08/30/24 |
30 |
0.00 |
20,348.62 |
0.00 |
20,348.62 |
0.00 |
0.00 |
0.00 |
20,348.62 |
0.00 |
|
|
X-FG |
08/01/24 - 08/30/24 |
30 |
0.00 |
21,477.95 |
0.00 |
21,477.95 |
0.00 |
0.00 |
0.00 |
21,477.95 |
0.00 |
|
|
X-H |
08/01/24 - 08/30/24 |
30 |
0.00 |
22,980.15 |
0.00 |
22,980.15 |
0.00 |
0.00 |
0.00 |
22,980.15 |
0.00 |
|
|
A-S |
08/01/24 - 08/30/24 |
30 |
0.00 |
195,549.38 |
0.00 |
195,549.38 |
0.00 |
0.00 |
0.00 |
195,549.38 |
0.00 |
|
|
B |
08/01/24 - 08/30/24 |
30 |
0.00 |
125,916.60 |
0.00 |
125,916.60 |
0.00 |
0.00 |
0.00 |
125,916.60 |
0.00 |
|
|
C |
08/01/24 - 08/30/24 |
30 |
0.00 |
189,334.57 |
0.00 |
189,334.57 |
0.00 |
0.00 |
0.00 |
189,334.57 |
0.00 |
|
|
D |
08/01/24 - 08/30/24 |
30 |
0.00 |
146,829.74 |
0.00 |
146,829.74 |
0.00 |
0.00 |
0.00 |
146,829.74 |
0.00 |
|
|
E |
08/01/24 - 08/30/24 |
30 |
0.00 |
49,206.04 |
0.00 |
49,206.04 |
0.00 |
0.00 |
0.00 |
49,206.04 |
0.00 |
|
|
F |
08/01/24 - 08/30/24 |
30 |
27,081.51 |
21,867.12 |
0.00 |
21,867.12 |
4,182.38 |
0.00 |
0.00 |
17,684.74 |
31,263.89 |
|
|
G |
08/01/24 - 08/30/24 |
30 |
178,886.14 |
30,069.80 |
0.00 |
30,069.80 |
30,069.80 |
0.00 |
0.00 |
0.00 |
208,955.94 |
|
|
H |
08/01/24 - 08/30/24 |
30 |
2,482,632.93 |
55,569.46 |
0.00 |
55,569.46 |
55,569.46 |
0.00 |
0.00 |
0.00 |
2,538,202.39 |
|
|
555-A |
08/01/24 - 08/31/24 |
31 |
3.50 |
31,669.08 |
0.00 |
31,669.08 |
0.00 |
0.00 |
0.00 |
31,669.08 |
3.50 |
|
|
555-B |
08/01/24 - 08/31/24 |
31 |
6.17 |
49,533.69 |
0.00 |
49,533.69 |
0.00 |
0.00 |
0.00 |
49,533.69 |
6.17 |
|
|
V |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
2,688,610.25 |
2,559,699.41 |
0.00 |
2,559,699.41 |
89,821.64 |
0.00 |
0.00 |
2,469,877.77 |
2,778,431.89 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 32 |
|
Exchangeable Certificate Detail |
|||||||||||
|
Pass-Through |
Prepayment |
||||||||||
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Realized Losses |
Total Distribution |
Ending Balance |
|||
|
Regular Interest |
|||||||||||
|
A-S (Cert) |
61764XBL8 |
3.652000% |
64,255,000.00 |
64,255,000.00 |
0.00 |
195,549.38 |
0.00 |
0.00 |
195,549.38 |
64,255,000.00 |
|
|
A-S (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
B (Cert) |
61764XBM6 |
3.854000% |
39,206,000.00 |
39,206,000.00 |
0.00 |
125,916.60 |
0.00 |
0.00 |
125,916.60 |
39,206,000.00 |
|
|
B (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
C (Cert) |
61764XBP9 |
4.257580% |
53,364,000.00 |
53,364,000.00 |
0.00 |
189,334.57 |
0.00 |
0.00 |
189,334.57 |
53,364,000.00 |
|
|
C (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Regular Interest Total |
156,825,000.03 |
156,825,000.00 |
0.00 |
510,800.55 |
0.00 |
0.00 |
510,800.55 |
156,825,000.00 |
|||
|
Exchangeable Certificate Details |
|||||||||||
|
PST |
61764XBN4 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Exchangeable Certificates Total |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 32 |
|
Additional Information |
|||
|
Total Available Distribution Amount (1) |
15,822,668.99 |
||
|
Specially Serviced Loan not Delinquent (2) |
|||
|
Number of Outstanding Loans |
6 |
||
|
Aggregate Unpaid Principal Balance |
89,281,021.97 |
||
|
(1) |
The Available Distribution Amount includes any Prepayment Premiums. |
||
|
(2) |
Indicates loans in special servicing with a loan status of '0', Current. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 32 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
2,576,876.50 |
Master Servicing Fee |
13,054.98 |
|
Interest Reductions due to Nonrecoverability Determination |
(36,850.22) |
Certificate Administrator Fee |
2,767.09 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
313.69 |
|
ARD Interest |
0.00 |
Trust Advisor Fee |
748.24 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
||
|
Total Interest Collected |
2,540,026.28 |
Total Fees |
16,884.00 |
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
1,057,143.27 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
ASER Amount |
34,037.66 |
|
|
Principal Prepayments |
12,295,647.95 |
Special Servicing Fees (Monthly) |
19,226.89 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
13,352,791.22 |
Total Expenses/Reimbursements |
53,264.55 |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,469,877.77 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
13,352,791.22 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
||
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
15,822,668.99 |
|
Total Funds Collected |
15,892,817.50 |
Total Funds Distributed |
15,892,817.54 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 32 |
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
698,564,935.94 |
698,564,935.94 |
Beginning Certificate Balance |
728,564,935.94 |
|
|
(-) Scheduled Principal Collections |
1,057,143.27 |
1,057,143.27 |
(-) Principal Distributions |
13,352,791.22 |
|
|
(-) Unscheduled Principal Collections |
12,295,647.95 |
12,295,647.95 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
Non-Cash Principal Adjustments |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
685,212,144.72 |
685,212,144.72 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
700,554,584.53 |
700,554,584.53 |
Ending Certificate Balance |
715,212,144.72 |
|
|
Ending Actual Collateral Balance |
687,257,929.91 |
687,257,929.91 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
||
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
0.00% |
|
|
UC / (OC) Interest |
0.00 |
||||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 9 of 32 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Scheduled Balance |
Debt Service Coverage Ratio¹ |
|||||||||||||
|
Scheduled |
# Of |
Scheduled |
% Of |
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Balance |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
|
|
10,000,000 or less |
32 |
160,582,180.96 |
23.44% |
5 |
4.3119 |
1.808040 |
1.30 or less |
11 |
104,167,832.18 |
15.20% |
5 |
4.1470 |
1.003391 |
|
|
10,000,001 to 20,000,000 |
8 |
123,254,677.05 |
17.99% |
24 |
4.2942 |
1.862605 |
1.31 to 1.40 |
1 |
11,773,370.70 |
1.72% |
4 |
3.9900 |
1.400000 |
|
|
20,000,001 to 30,000,000 |
4 |
106,899,949.50 |
15.60% |
5 |
4.1216 |
1.976046 |
1.41 to 1.50 |
2 |
24,573,204.71 |
3.59% |
3 |
4.4552 |
1.431041 |
|
|
30,000,001 to 40,000,000 |
1 |
38,200,000.00 |
5.57% |
4 |
4.0000 |
2.480000 |
1.51 to 1.60 |
1 |
4,326,674.21 |
0.63% |
4 |
4.5000 |
1.550000 |
|
|
40,000,001 to 50,000,000 |
2 |
89,980,903.44 |
13.13% |
4 |
4.2813 |
1.732870 |
1.61 to 1.70 |
4 |
118,117,154.13 |
17.24% |
4 |
3.7054 |
1.671703 |
|
|
50,000,001 to 60,000,000 |
2 |
114,822,149.79 |
16.76% |
2 |
3.6508 |
2.338885 |
1.71 to 1.80 |
4 |
23,269,748.86 |
3.40% |
4 |
4.4085 |
1.778037 |
|
|
60,000,001 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.81 to 1.90 |
4 |
64,270,656.68 |
9.38% |
5 |
4.3916 |
1.841081 |
|
|
Totals |
58 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
1.91 to 2.00 |
1 |
7,201,692.11 |
1.05% |
(13) |
4.8100 |
1.910000 |
|
|
2.01 to 2.10 |
7 |
59,456,826.23 |
8.68% |
4 |
4.2421 |
2.038409 |
||||||||
|
2.11 to 2.30 |
4 |
16,146,112.36 |
2.36% |
5 |
4.3561 |
2.229244 |
||||||||
|
2.31 to 2.40 |
1 |
3,614,645.74 |
0.53% |
5 |
4.1400 |
2.390000 |
||||||||
|
2.41 to 2.60 |
3 |
69,908,360.53 |
10.20% |
4 |
4.1953 |
2.504025 |
||||||||
|
2.61 to 2.70 |
1 |
29,375,000.00 |
4.29% |
6 |
3.8525 |
2.629620 |
||||||||
|
2.71 to 4.80 |
5 |
97,538,582.30 |
14.23% |
27 |
4.2084 |
3.059850 |
||||||||
|
4.81 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
Totals |
58 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 32 |
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
State³ |
||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||
|
State |
WAM² |
WAC |
State |
WAM² |
WAC |
||||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||
|
Defeased |
22 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
Washington |
1 |
2,245,316.05 |
0.33% |
124 |
4.4500 |
2.790000 |
|
Alabama |
1 |
22,016,220.97 |
3.21% |
3 |
4.4500 |
1.430000 |
Washington, DC |
1 |
60,000,000.00 |
8.76% |
2 |
3.1663 |
1.680000 |
|
Arizona |
3 |
15,518,296.03 |
2.26% |
22 |
4.2787 |
2.164857 |
West Virginia |
1 |
9,725,865.56 |
1.42% |
4 |
4.4000 |
0.640000 |
|
California |
8 |
193,122,815.47 |
28.18% |
4 |
4.0500 |
2.537892 |
Totals |
87 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
|
Florida |
6 |
78,983,215.76 |
11.53% |
7 |
4.2067 |
2.061307 |
|||||||
|
Property Type³ |
|||||||||||||
|
Georgia |
1 |
4,965,964.91 |
0.72% |
4 |
4.3675 |
2.160000 |
|||||||
|
Illinois |
1 |
2,556,983.74 |
0.37% |
4 |
4.5000 |
1.440000 |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
Property Type |
WAM² |
WAC |
|||||||||||
|
Indiana |
1 |
3,847,884.07 |
0.56% |
4 |
4.3500 |
1.760000 |
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
Kansas |
1 |
4,569,832.31 |
0.67% |
5 |
4.4500 |
2.540000 |
Defeased |
22 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
|
Maryland |
3 |
13,864,545.01 |
2.02% |
(4) |
4.4736 |
2.078199 |
Industrial |
4 |
18,613,990.77 |
2.72% |
(2) |
4.3682 |
2.428540 |
|
Michigan |
6 |
33,877,772.92 |
4.94% |
5 |
4.4278 |
1.979685 |
Lodging |
7 |
58,843,219.81 |
8.59% |
5 |
4.3376 |
2.426957 |
|
Minnesota |
1 |
2,008,758.47 |
0.29% |
5 |
4.0900 |
2.260000 |
Mixed Use |
6 |
45,547,949.98 |
6.65% |
4 |
4.2916 |
1.725024 |
|
Missouri |
1 |
1,521,283.18 |
0.22% |
124 |
4.4500 |
2.790000 |
Mobile Home Park |
2 |
6,662,852.90 |
0.97% |
5 |
4.1100 |
2.260000 |
|
Nevada |
1 |
2,508,536.08 |
0.37% |
4 |
5.2000 |
2.260000 |
Multi-Family |
4 |
55,155,394.23 |
8.05% |
5 |
4.3770 |
1.727813 |
|
New Jersey |
1 |
6,503,250.42 |
0.95% |
5 |
4.2000 |
1.300000 |
Office |
8 |
172,473,012.20 |
25.17% |
3 |
3.8841 |
2.105939 |
|
New York |
6 |
33,381,620.33 |
4.87% |
18 |
4.1804 |
1.301602 |
Other |
1 |
3,847,884.07 |
0.56% |
4 |
4.3500 |
1.760000 |
|
North Carolina |
4 |
53,276,777.05 |
7.78% |
8 |
4.3677 |
1.885550 |
Retail |
22 |
234,297,482.61 |
34.19% |
5 |
4.1043 |
1.963024 |
|
North Dakota |
1 |
2,115,152.96 |
0.31% |
124 |
4.4500 |
2.790000 |
Self Storage |
11 |
19,586,317.48 |
2.86% |
124 |
4.4500 |
2.790000 |
|
Ohio |
1 |
1,899,652.27 |
0.28% |
4 |
4.5260 |
1.820000 |
Totals |
87 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
|
Oklahoma |
1 |
1,415,843.75 |
0.21% |
5 |
4.3000 |
1.210000 |
|||||||
|
Oregon |
1 |
3,614,645.74 |
0.53% |
5 |
4.1400 |
2.390000 |
|||||||
|
Pennsylvania |
1 |
1,749,068.89 |
0.26% |
124 |
4.4500 |
2.790000 |
|||||||
|
Rhode Island |
1 |
2,798,510.10 |
0.41% |
124 |
4.4500 |
2.790000 |
|||||||
|
Texas |
10 |
48,728,874.58 |
7.11% |
7 |
4.2886 |
1.671933 |
|||||||
|
Utah |
1 |
8,211,417.43 |
1.20% |
5 |
4.4500 |
2.540000 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 32 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Note Rate |
Seasoning |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Note Rate |
WAM² |
WAC |
Seasoning |
WAM² |
WAC |
|||||||||
|
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||||
|
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
|
|
3.500% or less |
2 |
66,001,315.14 |
9.63% |
2 |
3.1939 |
1.900953 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.501% to 4.000% |
7 |
118,311,037.36 |
17.27% |
5 |
3.9137 |
2.085355 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.500% |
35 |
432,040,879.57 |
63.05% |
10 |
4.3086 |
1.960404 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
3 |
12,460,938.46 |
1.82% |
(6) |
4.7101 |
1.723729 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
2 |
4,925,690.21 |
0.72% |
33 |
5.1755 |
1.975380 |
49 months or greater |
49 |
633,739,860.74 |
92.49% |
8 |
4.1334 |
1.973002 |
|
|
Totals |
58 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
Totals |
58 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 32 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
Remaining Amortization Term (ARD and Balloon Loans) |
|||||||||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
|
|
60 months or less |
47 |
611,736,389.13 |
89.28% |
4 |
4.1193 |
1.948002 |
Interest Only |
9 |
222,530,000.00 |
32.48% |
4 |
3.7930 |
1.881212 |
|
|
61 months to 84 months |
1 |
2,417,154.13 |
0.35% |
64 |
5.1500 |
1.680000 |
300 months or less |
39 |
391,623,543.26 |
57.15% |
4 |
4.3110 |
1.984299 |
|
|
85 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months to 350 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
121 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
351 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
57 |
665,625,827.24 |
97.14% |
4 |
4.1365 |
1.915409 |
Totals |
57 |
665,625,827.24 |
97.14% |
4 |
4.1365 |
1.915409 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 32 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Age of Most Recent NOI |
Remaining Stated Term (Fully Amortizing Loans) |
|||||||||||||
|
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
Defeased |
9 |
51,472,283.98 |
7.51% |
4 |
4.2936 |
NAP |
300 months or less |
1 |
19,586,317.48 |
2.86% |
124 |
4.4500 |
2.790000 |
|
|
Underwriter's Information |
2 |
48,086,756.69 |
7.02% |
6 |
4.0850 |
2.338853 |
301 months to 350 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
12 months or less |
44 |
552,209,229.18 |
80.59% |
8 |
4.1312 |
2.004491 |
351 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
13 to 24 months |
2 |
23,718,009.31 |
3.46% |
5 |
4.1747 |
1.044754 |
Totals |
1 |
19,586,317.48 |
2.86% |
124 |
4.4500 |
2.790000 |
|
|
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
49 months or greater |
1 |
9,725,865.56 |
1.42% |
4 |
4.4000 |
0.640000 |
||||||||
|
Totals |
58 |
685,212,144.72 |
100.00% |
8 |
4.1455 |
1.940408 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 14 of 32 |
|
Mortgage Loan Detail (Part 1) |
||||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
|||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
|||||||
|
Pros ID |
Loan ID |
Loan Group Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
||
|
1 |
10096311 |
1 |
RT |
Palm Desert |
CA |
Actual/360 |
3.853% |
97,449.52 |
0.00 |
0.00 |
N/A |
03/01/25 |
03/01/27 |
29,375,000.00 |
29,375,000.00 |
08/01/24 |
|
1A |
10096412 |
1 |
Actual/360 |
3.853% |
97,449.52 |
0.00 |
0.00 |
N/A |
03/01/25 |
03/01/27 |
29,375,000.00 |
29,375,000.00 |
08/01/24 |
|||
|
1B |
10096413 |
1 |
Actual/360 |
3.853% |
6,220.18 |
0.00 |
0.00 |
N/A |
03/01/25 |
03/01/27 |
1,875,000.00 |
1,875,000.00 |
08/01/24 |
|||
|
1C |
10096414 |
1 |
Actual/360 |
3.853% |
6,220.18 |
0.00 |
0.00 |
N/A |
03/01/25 |
03/01/27 |
1,875,000.00 |
1,875,000.00 |
08/01/24 |
|||
|
2 |
10096312 |
1 |
OF |
Washington |
DC |
Actual/360 |
3.166% |
163,593.89 |
0.00 |
0.00 |
N/A |
11/04/24 |
-- |
60,000,000.00 |
60,000,000.00 |
09/04/24 |
|
3 |
10096313 |
1 |
OF |
Irvine |
CA |
Actual/360 |
4.181% |
197,718.62 |
95,026.70 |
0.00 |
N/A |
11/10/24 |
-- |
54,917,176.49 |
54,822,149.79 |
09/10/24 |
|
4 |
10096314 |
1 |
LO |
Various |
Various |
Actual/360 |
4.450% |
100,375.90 |
60,778.85 |
0.00 |
N/A |
02/01/25 |
-- |
26,194,507.38 |
26,133,728.53 |
09/01/24 |
|
4A |
10250511 |
1 |
Actual/360 |
4.450% |
71,869.17 |
43,517.68 |
0.00 |
N/A |
02/01/25 |
-- |
18,755,274.37 |
18,711,756.69 |
09/01/24 |
|||
|
5 |
10096315 |
1 |
RT |
Miami |
FL |
Actual/360 |
4.200% |
177,216.67 |
0.00 |
0.00 |
N/A |
01/01/25 |
-- |
49,000,000.00 |
49,000,000.00 |
09/01/24 |
|
6 |
10096316 |
1 |
MF |
Raleigh |
NC |
Actual/360 |
4.378% |
154,729.80 |
58,254.28 |
0.00 |
N/A |
02/01/25 |
-- |
41,039,157.72 |
40,980,903.44 |
09/01/24 |
|
7 |
10096317 |
1 |
RT |
Lakewood |
CA |
Actual/360 |
4.000% |
131,577.78 |
0.00 |
0.00 |
N/A |
01/01/25 |
-- |
38,200,000.00 |
38,200,000.00 |
09/01/24 |
|
8 |
10096318 |
1 |
SS |
Various |
Various |
Actual/360 |
4.450% |
75,512.64 |
119,772.98 |
0.00 |
N/A |
01/01/35 |
-- |
19,706,090.46 |
19,586,317.48 |
09/01/24 |
|
10 |
10096320 |
1 |
OF |
Hoover |
AL |
Actual/360 |
4.450% |
84,503.41 |
36,137.23 |
0.00 |
N/A |
12/06/24 |
-- |
22,052,358.20 |
22,016,220.97 |
09/06/24 |
|
11 |
10096321 |
1 |
MU |
Plano |
TX |
Actual/360 |
4.145% |
62,152.21 |
30,152.15 |
0.00 |
N/A |
12/01/24 |
-- |
17,412,968.73 |
17,382,816.58 |
09/01/24 |
|
12 |
10096322 |
1 |
RT |
Greece |
NY |
Actual/360 |
4.200% |
61,794.92 |
30,996.09 |
0.00 |
N/A |
02/01/25 |
-- |
17,086,152.50 |
17,055,156.41 |
08/01/20 |
|
13 |
10096323 |
1 |
RT |
Various |
Various |
Actual/360 |
4.300% |
52,557.13 |
29,096.66 |
0.00 |
N/A |
02/01/25 |
-- |
14,193,972.72 |
14,164,876.06 |
09/01/24 |
|
14 |
10096324 |
1 |
OF |
Chandler |
AZ |
Actual/360 |
4.250% |
48,735.66 |
27,515.02 |
0.00 |
N/A |
02/06/25 |
-- |
13,316,764.92 |
13,289,249.90 |
09/06/24 |
|
16 |
10096326 |
1 |
LO |
Romulus |
MI |
Actual/360 |
4.500% |
43,854.16 |
26,068.41 |
0.00 |
N/A |
02/06/25 |
-- |
11,317,201.64 |
11,291,133.23 |
09/06/24 |
|
17 |
10096327 |
1 |
RT |
Walnut Creek |
CA |
Actual/360 |
3.990% |
40,533.25 |
23,840.01 |
0.00 |
N/A |
01/01/25 |
-- |
11,797,210.71 |
11,773,370.70 |
09/01/24 |
|
18 |
10096328 |
1 |
LO |
Morgantown |
WV |
Actual/360 |
4.400% |
0.00 |
0.00 |
0.00 |
N/A |
01/01/25 |
-- |
9,725,865.56 |
9,725,865.56 |
10/01/20 |
|
19 |
10096329 |
1 |
OF |
Sugar Land |
TX |
Actual/360 |
4.185% |
35,932.99 |
19,519.95 |
0.00 |
N/A |
01/01/25 |
-- |
9,971,000.15 |
9,951,480.20 |
09/01/24 |
|
20 |
10096330 |
1 |
OF |
Chandler |
AZ |
Actual/360 |
4.305% |
36,161.76 |
9,754,775.16 |
0.00 |
N/A |
01/06/25 |
-- |
9,754,775.16 |
0.00 |
09/06/24 |
|
21 |
10096331 |
1 |
MF |
Pueblo |
CO |
Actual/360 |
4.350% |
30,727.66 |
24,668.38 |
0.00 |
N/A |
02/01/25 |
-- |
8,203,158.26 |
8,178,489.88 |
09/01/24 |
|
22 |
10096332 |
1 |
MF |
Sacramento |
CA |
Actual/360 |
4.400% |
30,900.75 |
19,175.34 |
0.00 |
N/A |
01/01/25 |
-- |
8,155,622.73 |
8,136,447.39 |
09/01/24 |
|
24 |
10096334 |
1 |
RT |
La Plata |
MD |
Actual/360 |
4.120% |
32,042.09 |
15,546.21 |
0.00 |
N/A |
02/01/25 |
-- |
9,031,594.22 |
9,016,048.01 |
09/01/24 |
|
28 |
10096338 |
1 |
RT |
Various |
Various |
Actual/360 |
4.350% |
21,287.25 |
35,112.43 |
0.00 |
N/A |
12/01/24 |
-- |
5,682,914.71 |
5,647,802.28 |
09/01/24 |
|
29 |
10096339 |
1 |
IN |
Owings Mills |
MD |
Actual/360 |
4.810% |
29,903.13 |
17,896.44 |
0.00 |
08/01/23 |
02/01/25 |
-- |
7,219,588.55 |
7,201,692.11 |
09/01/24 |
|
30 |
10096340 |
1 |
MU |
Ann Arbor |
MI |
Actual/360 |
4.400% |
23,363.21 |
22,025.96 |
0.00 |
N/A |
02/01/25 |
-- |
6,166,244.28 |
6,144,218.32 |
09/01/24 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 15 of 32 |
|
Mortgage Loan Detail (Part 1) |
||||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
|||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
|||||||
|
Pros ID |
Loan ID |
Loan Group Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
||
|
31 |
10096341 |
1 |
MH |
Various |
MD |
Actual/360 |
4.110% |
23,638.54 |
16,273.20 |
0.00 |
N/A |
02/01/25 |
-- |
6,679,126.10 |
6,662,852.90 |
09/01/24 |
|
32 |
10096342 |
1 |
MU |
Charlotte |
NC |
Actual/360 |
4.300% |
26,119.30 |
14,460.16 |
0.00 |
N/A |
02/01/25 |
-- |
7,053,974.24 |
7,039,514.08 |
08/01/24 |
|
33 |
10096343 |
1 |
98 |
Lansdowne |
PA |
Actual/360 |
4.245% |
24,320.03 |
15,995.04 |
0.00 |
N/A |
01/01/25 |
-- |
6,653,149.20 |
6,637,154.16 |
09/01/24 |
|
34 |
10096344 |
1 |
IN |
Bronx |
NY |
Actual/360 |
3.850% |
19,426.89 |
22,140.30 |
0.00 |
N/A |
02/01/25 |
-- |
5,859,806.96 |
5,837,666.66 |
09/01/24 |
|
35 |
10096345 |
1 |
OF |
Various |
MI |
Actual/360 |
4.385% |
24,316.29 |
15,173.86 |
0.00 |
N/A |
01/06/25 |
-- |
6,439,743.67 |
6,424,569.81 |
09/06/24 |
|
36 |
10096346 |
1 |
RT |
Paramus |
NJ |
Actual/360 |
4.200% |
23,572.79 |
14,570.55 |
0.00 |
N/A |
02/01/25 |
-- |
6,517,820.97 |
6,503,250.42 |
09/01/24 |
|
37 |
10096347 |
1 |
LO |
Dania |
FL |
Actual/360 |
3.470% |
17,980.13 |
16,020.12 |
0.00 |
N/A |
02/01/25 |
-- |
6,017,335.26 |
6,001,315.14 |
09/01/24 |
|
39 |
10096349 |
1 |
OF |
Fort Lauderdale |
FL |
Actual/360 |
4.430% |
22,824.49 |
13,923.35 |
0.00 |
N/A |
02/01/25 |
-- |
5,983,264.88 |
5,969,341.53 |
09/01/24 |
|
40 |
10096350 |
1 |
LO |
Kalamazoo |
MI |
Actual/360 |
4.308% |
21,162.49 |
13,511.40 |
0.00 |
N/A |
02/06/25 |
-- |
5,704,688.75 |
5,691,177.35 |
09/06/24 |
|
41 |
10096351 |
1 |
MU |
Hermosa Beach |
CA |
Actual/360 |
4.395% |
25,356.71 |
0.00 |
0.00 |
N/A |
01/01/25 |
-- |
6,700,000.00 |
6,700,000.00 |
09/01/24 |
|
42 |
10096352 |
1 |
IN |
Arlington |
TX |
Actual/360 |
4.340% |
20,876.40 |
11,443.10 |
0.00 |
N/A |
01/06/25 |
-- |
5,586,075.10 |
5,574,632.00 |
09/06/24 |
|
43 |
10096353 |
1 |
RT |
Orland |
CA |
Actual/360 |
4.120% |
21,747.88 |
0.00 |
0.00 |
N/A |
02/01/25 |
-- |
6,130,000.00 |
6,130,000.00 |
09/01/24 |
|
44 |
10096354 |
1 |
MF |
Tampa |
FL |
Actual/360 |
4.445% |
19,109.60 |
11,662.11 |
0.00 |
N/A |
01/01/25 |
-- |
4,992,530.09 |
4,980,867.98 |
09/01/24 |
|
45 |
10096355 |
1 |
RT |
Marietta |
GA |
Actual/360 |
4.367% |
18,720.73 |
11,758.58 |
0.00 |
N/A |
01/01/25 |
-- |
4,977,723.49 |
4,965,964.91 |
09/01/24 |
|
46 |
10096356 |
1 |
MU |
Mammoth Lakes |
CA |
Actual/360 |
4.350% |
18,391.60 |
10,730.39 |
0.00 |
N/A |
02/06/25 |
-- |
4,909,882.35 |
4,899,151.96 |
09/06/24 |
|
47 |
10096357 |
1 |
RT |
Templeton |
CA |
Actual/360 |
4.500% |
18,870.65 |
8,997.04 |
0.00 |
N/A |
02/01/25 |
-- |
4,869,844.63 |
4,860,847.59 |
09/01/24 |
|
48 |
10096358 |
1 |
MF |
Swansea |
IL |
Actual/360 |
4.300% |
17,755.84 |
8,596.06 |
0.00 |
N/A |
01/01/25 |
-- |
4,795,275.10 |
4,786,679.04 |
09/01/24 |
|
49 |
10096359 |
1 |
MU |
Macomb |
MI |
Actual/360 |
4.500% |
16,804.80 |
10,049.52 |
0.00 |
N/A |
01/06/25 |
-- |
4,336,723.73 |
4,326,674.21 |
09/06/24 |
|
50 |
10096360 |
1 |
MF |
Fairview Heights |
IL |
Actual/360 |
4.300% |
17,505.75 |
8,475.00 |
0.00 |
N/A |
01/01/25 |
-- |
4,727,735.77 |
4,719,260.77 |
09/01/24 |
|
51 |
10096361 |
1 |
MF |
Rochester |
NY |
Actual/360 |
4.250% |
15,181.62 |
9,907.31 |
0.00 |
N/A |
02/01/25 |
-- |
4,148,298.44 |
4,138,391.13 |
09/01/24 |
|
52 |
10096362 |
1 |
RT |
Hillsboro |
OR |
Actual/360 |
4.140% |
12,933.66 |
13,310.62 |
0.00 |
N/A |
02/01/25 |
-- |
3,627,956.36 |
3,614,645.74 |
09/01/24 |
|
53 |
10096363 |
1 |
MU |
Raleigh |
NC |
Actual/360 |
4.350% |
14,844.11 |
8,105.01 |
0.00 |
N/A |
01/06/25 |
-- |
3,962,831.80 |
3,954,726.79 |
09/06/24 |
|
54 |
10096364 |
1 |
98 |
Lafayette |
IN |
Actual/360 |
4.350% |
14,441.04 |
7,344.45 |
0.00 |
N/A |
01/01/25 |
-- |
3,855,228.52 |
3,847,884.07 |
09/01/24 |
|
55 |
10096365 |
1 |
RT |
San Antonio |
TX |
Actual/360 |
4.600% |
13,332.08 |
6,148.41 |
0.00 |
N/A |
01/01/25 |
-- |
3,365,742.49 |
3,359,594.08 |
09/01/24 |
|
56 |
10096366 |
1 |
RT |
Las Vegas |
NV |
Actual/360 |
5.200% |
11,256.15 |
5,244.63 |
0.00 |
N/A |
01/01/25 |
-- |
2,513,780.71 |
2,508,536.08 |
09/01/24 |
|
57 |
10096367 |
1 |
MF |
Lubbock |
TX |
Actual/360 |
4.107% |
9,063.00 |
2,562,643.67 |
0.00 |
N/A |
01/01/25 |
-- |
2,562,643.67 |
0.00 |
09/01/24 |
|
58 |
10096368 |
1 |
RT |
Palm Harbor |
FL |
Actual/360 |
4.090% |
9,449.33 |
4,643.13 |
0.00 |
N/A |
02/01/25 |
-- |
2,682,987.41 |
2,678,344.28 |
09/01/24 |
|
59 |
10096369 |
1 |
MF |
Belleville |
IL |
Actual/360 |
4.300% |
9,669.85 |
4,681.42 |
0.00 |
N/A |
01/01/25 |
-- |
2,611,511.32 |
2,606,829.90 |
09/01/24 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 32 |
|
Mortgage Loan Detail (Part 1) |
||||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
|||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal |
Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
||||||
|
Pros ID |
Loan ID |
Loan Group |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
60 |
10096370 |
1 |
RT |
Garland |
TX |
Actual/360 |
5.150% |
10,741.99 |
5,092.77 |
0.00 |
N/A |
01/01/30 |
-- |
2,422,246.90 |
2,417,154.13 |
09/01/24 |
|
61 |
10096371 |
1 |
RT |
Marion |
IL |
Actual/360 |
4.500% |
9,924.34 |
4,136.18 |
0.00 |
N/A |
01/01/25 |
-- |
2,561,119.92 |
2,556,983.74 |
09/01/24 |
|
62 |
10096372 |
1 |
MF |
Cleveland Heights |
OH |
Actual/360 |
4.526% |
7,420.81 |
4,395.57 |
0.00 |
N/A |
01/06/25 |
-- |
1,904,047.84 |
1,899,652.27 |
09/06/24 |
|
63 |
10096373 |
1 |
RT |
Northfield |
MN |
Actual/360 |
4.090% |
7,087.00 |
3,482.34 |
0.00 |
N/A |
02/01/25 |
-- |
2,012,240.81 |
2,008,758.47 |
09/01/24 |
|
Totals |
2,458,229.34 |
13,352,791.22 |
0.00 |
698,564,935.94 |
685,212,144.72 |
|||||||||||
|
1 Property Type Codes |
||||||||||||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
MF - Multi-Family |
|||||||||||||
|
SS - Self Storage |
LO - Lodging |
RT - Retail |
SF - Single Family Rental |
|||||||||||||
|
98 - Other |
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
|||||||||||||
|
SE - Securities |
CH - Cooperative Housing ZZ - Missing Information/Undefined |
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 32 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
1 |
0.00 |
7,807,549.60 |
01/01/23 |
12/31/23 |
01/11/23 |
16,262,009.00 |
0.00 |
97,149.77 |
97,149.77 |
0.00 |
0.00 |
|
|
1A |
1 |
0.00 |
7,807,549.60 |
01/01/23 |
12/31/23 |
01/11/23 |
16,262,009.00 |
0.00 |
97,149.77 |
97,149.77 |
0.00 |
0.00 |
|
|
1B |
1 |
0.00 |
7,807,549.60 |
01/01/23 |
12/31/23 |
02/11/22 |
1,875,000.00 |
0.00 |
6,201.04 |
6,201.04 |
0.00 |
0.00 |
|
|
1C |
1 |
0.00 |
7,807,549.60 |
01/01/23 |
12/31/23 |
02/11/22 |
1,875,000.00 |
0.00 |
6,201.04 |
6,201.04 |
0.00 |
0.00 |
|
|
2 |
1 |
16,860,812.00 |
16,455,759.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
1 |
0.00 |
31,827,586.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
1 |
6,445,431.56 |
6,054,378.19 |
07/01/23 |
06/30/24 |
11/12/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
1 |
3,856,424.51 |
1,807,858.31 |
01/01/24 |
06/30/24 |
01/11/21 |
0.00 |
0.00 |
0.00 |
0.00 |
26,789.98 |
0.00 |
|
|
6 |
1 |
5,171,244.36 |
4,801,217.77 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
1 |
4,052,001.00 |
4,093,371.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
1 |
6,329,109.72 |
3,322,652.03 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
1 |
2,301,968.73 |
1,166,262.30 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
1 |
2,426,659.49 |
2,355,616.98 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
1 |
0.00 |
409,868.22 |
01/01/23 |
06/30/23 |
06/12/23 |
9,536,214.00 |
1,256,099.04 |
57,849.23 |
2,698,467.14 |
402,105.68 |
0.00 |
|
|
13 |
1 |
1,296,482.24 |
1,395,328.86 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
1 |
1,879,118.42 |
954,970.86 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1 |
1,409,746.18 |
2,714,302.43 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
24,640.05 |
0.00 |
|
|
17 |
1 |
192,890.88 |
1,110,341.00 |
01/01/24 |
12/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1 |
862,008.00 |
578,976.00 |
07/01/19 |
06/30/20 |
06/12/23 |
7,111,896.00 |
640,295.93 |
(347.15) |
1,449,011.42 |
268,807.63 |
0.00 |
|
|
19 |
1 |
652,905.72 |
472,115.88 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
21 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
22 |
1 |
1,371,289.12 |
1,164,280.25 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
28 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
29 |
1 |
1,098,649.00 |
1,281,142.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1 |
980,780.58 |
86,372.77 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 32 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
31 |
1 |
1,025,783.56 |
546,449.26 |
01/01/23 |
06/30/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
1 |
949,190.26 |
1,078,339.66 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
40,173.39 |
40,173.39 |
0.00 |
0.00 |
|
|
33 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
34 |
1 |
1,762,099.09 |
809,397.62 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
1 |
705,483.95 |
938,419.42 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
1 |
605,859.26 |
327,229.82 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
1 |
2,092,574.20 |
2,029,143.48 |
04/01/23 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
1 |
919,656.40 |
471,725.21 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
1 |
901,868.82 |
929,042.06 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
1 |
500,955.17 |
267,039.12 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
1 |
1,037,020.76 |
787,602.16 |
01/01/23 |
09/30/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
1 |
549,191.17 |
262,500.00 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
45 |
1 |
797,478.51 |
841,247.79 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
47 |
1 |
610,952.85 |
315,070.77 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
49 |
1 |
484,300.69 |
275,462.41 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
1,279.25 |
0.00 |
|
|
50 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
51 |
1 |
176,656.91 |
108,859.58 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
52 |
1 |
755,294.20 |
405,932.63 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
53 |
1 |
677,070.61 |
299,300.21 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
54 |
1 |
452,108.00 |
460,044.85 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
55 |
1 |
339,134.67 |
333,231.67 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
56 |
1 |
422,034.33 |
460,730.24 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
57 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
58 |
1 |
319,999.92 |
320,000.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
59 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 32 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent |
Appraisal |
Cumulative |
Current |
||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
60 |
1 |
331,529.00 |
341,941.00 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
61 |
1 |
350,282.65 |
245,479.16 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
62 |
1 |
258,797.95 |
276,791.14 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
63 |
1 |
317,000.04 |
286,016.73 |
01/01/23 |
12/31/23 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
74,529,844.48 |
126,699,594.24 |
52,922,128.00 |
1,896,394.97 |
304,377.10 |
4,394,353.57 |
723,622.59 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 32 |
|
Principal Prepayment Detail |
||||||
|
Unscheduled Principal |
Prepayment Penalties |
|||||
|
Loan |
||||||
|
Pros ID |
Loan Number |
Group |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
20 |
10096330 |
1 |
9,738,449.42 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
57 |
10096367 |
1 |
2,557,198.53 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
Totals |
12,295,647.95 |
0.00 |
0.00 |
|||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 32 |
|
Historical Detail |
|||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
|||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
|||||||||||
|
Distribution |
|||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|
|
Date |
|||||||||||||||||||
|
09/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,781,021.97 |
2 |
66,055,156.41 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
2 |
12,295,647.95 |
4.145457% |
4.118898% |
8 |
|
08/16/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,812,018.06 |
2 |
66,086,152.50 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.147806% |
4.120726% |
9 |
|
07/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,842,902.45 |
2 |
66,117,036.89 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.148067% |
4.120985% |
10 |
|
06/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,875,669.15 |
2 |
66,149,803.59 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.148339% |
4.121257% |
11 |
|
05/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,906,324.17 |
2 |
66,180,458.61 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.148596% |
4.121512% |
12 |
|
04/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
26,938,869.67 |
2 |
66,213,004.11 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.148865% |
4.121780% |
13 |
|
03/15/24 |
0 |
0.00 |
4 |
62,500,000.00 |
2 |
26,969,296.94 |
2 |
66,243,431.38 |
1 |
9,725,865.56 |
4 |
62,500,000.00 |
0 |
0.00 |
0 |
0.00 |
4.149119% |
4.122032% |
14 |
|
02/16/24 |
4 |
62,500,000.00 |
0 |
0.00 |
2 |
27,003,631.51 |
2 |
66,277,765.95 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.149398% |
4.122310% |
15 |
|
01/18/24 |
0 |
0.00 |
0 |
0.00 |
2 |
27,033,825.40 |
2 |
66,307,959.84 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
1 |
13,778,024.52 |
4.149648% |
4.122559% |
16 |
|
12/15/23 |
0 |
0.00 |
0 |
0.00 |
2 |
27,063,910.48 |
2 |
66,338,044.92 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.152769% |
4.125882% |
17 |
|
11/17/23 |
0 |
0.00 |
0 |
0.00 |
2 |
27,095,906.35 |
2 |
66,370,040.79 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.153025% |
4.126137% |
18 |
|
10/17/23 |
0 |
0.00 |
0 |
0.00 |
6 |
89,625,767.71 |
2 |
66,399,902.15 |
1 |
9,725,865.56 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.153265% |
4.125905% |
19 |
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 22 of 32 |
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
1 |
10096311 |
08/01/24 |
0 |
B |
97,149.77 |
97,149.77 |
0.00 |
29,375,000.00 |
07/16/20 |
1 |
|||||
|
1A |
10096412 |
08/01/24 |
0 |
B |
97,149.77 |
97,149.77 |
0.00 |
29,375,000.00 |
07/16/20 |
1 |
|||||
|
1B |
10096413 |
08/01/24 |
0 |
B |
6,201.04 |
6,201.04 |
0.00 |
1,875,000.00 |
07/16/20 |
1 |
|||||
|
1C |
10096414 |
08/01/24 |
0 |
B |
6,201.04 |
6,201.04 |
0.00 |
1,875,000.00 |
07/06/20 |
1 |
|||||
|
12 |
10096322 |
08/01/20 |
48 |
3 |
57,849.23 |
2,698,467.14 |
415,695.18 |
18,340,349.16 |
10/22/20 |
2 |
03/31/22 |
||||
|
18 |
10096328 |
10/01/20 |
46 |
3 |
(347.15) |
1,449,011.42 |
577,086.88 |
10,471,997.86 |
10/13/20 |
7 |
05/12/21 |
||||
|
32 |
10096342 |
08/01/24 |
0 |
A |
40,173.39 |
40,173.39 |
0.00 |
7,053,974.24 |
|||||||
|
Totals |
304,377.10 |
4,394,353.57 |
992,782.06 |
98,366,321.26 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 23 of 32 |
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
0 |
0 |
0 |
0 |
||||
|
0 - 6 Months |
600,708,673 |
524,927,651 |
0 |
75,781,022 |
||||
|
7 - 12 Months |
0 |
0 |
0 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
62,500,000 |
62,500,000 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
0 |
0 |
0 |
0 |
||||
|
> 60 Months |
22,003,472 |
22,003,472 |
0 |
0 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Sep-24 |
685,212,145 |
658,431,123 |
0 |
0 |
0 |
26,781,022 |
||
|
Aug-24 |
698,564,936 |
671,752,918 |
0 |
0 |
0 |
26,812,018 |
||
|
Jul-24 |
699,618,122 |
672,775,219 |
0 |
0 |
0 |
26,842,902 |
||
|
Jun-24 |
700,724,143 |
673,848,474 |
0 |
0 |
0 |
26,875,669 |
||
|
May-24 |
701,769,245 |
674,862,921 |
0 |
0 |
0 |
26,906,324 |
||
|
Apr-24 |
702,867,471 |
675,928,602 |
0 |
0 |
17,213,004 |
9,725,866 |
||
|
Mar-24 |
703,904,549 |
614,435,252 |
0 |
62,500,000 |
17,243,431 |
9,725,866 |
||
|
Feb-24 |
705,052,345 |
615,548,713 |
62,500,000 |
0 |
17,277,766 |
9,725,866 |
||
|
Jan-24 |
706,081,240 |
679,047,415 |
0 |
0 |
17,307,960 |
9,725,866 |
||
|
Dec-23 |
720,906,427 |
693,842,516 |
0 |
0 |
17,338,045 |
9,725,866 |
||
|
Nov-23 |
722,008,994 |
694,913,088 |
0 |
0 |
17,370,041 |
9,725,866 |
||
|
Oct-23 |
723,048,111 |
633,422,343 |
0 |
0 |
79,899,902 |
9,725,866 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 32 |
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
1A |
10096412 |
29,375,000.00 |
29,375,000.00 |
57,400,000.00 |
06/26/23 |
5,994,427.68 |
1.23000 |
12/31/23 |
03/01/25 |
I/O |
|
1B |
10096413 |
1,875,000.00 |
1,875,000.00 |
57,400,000.00 |
06/26/23 |
5,994,427.68 |
1.23000 |
12/31/23 |
03/01/25 |
I/O |
|
1 |
10096311 |
29,375,000.00 |
29,375,000.00 |
57,400,000.00 |
06/26/23 |
13,165,354.00 |
2.62962 |
12/31/14 |
03/01/25 |
I/O |
|
1C |
10096414 |
1,875,000.00 |
1,875,000.00 |
57,400,000.00 |
06/26/23 |
5,994,427.68 |
1.23000 |
12/31/23 |
03/01/25 |
I/O |
|
12 |
10096322 |
17,055,156.41 |
18,340,349.16 |
10,100,000.00 |
03/01/23 |
316,847.72 |
0.57000 |
06/30/23 |
02/01/25 |
244 |
|
18 |
10096328 |
9,725,865.56 |
10,471,997.86 |
6,000,000.00 |
04/10/24 |
445,494.00 |
0.64000 |
06/30/20 |
01/01/25 |
243 |
|
Totals |
89,281,021.97 |
91,312,347.02 |
245,700,000.00 |
31,910,978.76 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 32 |
|
Specially Serviced Loan Detail - Part 2 |
||||||
|
Servicing |
||||||
|
Property |
Transfer |
Resolution |
||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
1 |
10096311 |
RT |
CA |
07/16/20 |
1 |
|
|
" |
9/11/2024 |
09.01.24: Loan transferred to SS on 7/16/20, due to monetary default after the property closed from March through May '20 due to COVID-19. The collateral is a fee simple interest in a portion of a two-story enclosed mall with |
||||
|
multi-story anchorbuildings located in Palm Desert, CA. The property was built in 1983 and contains a total of 986,323 sq. ft. of gross leasable area on a 52.83-acre parcel of land. Collateral for the loan is a 512k SF portion of the property, with |
||||||
|
the remainder of leasable area attributed to unowned anchor spaces (Macy's, Former Sears; closed 2020, and JCPenney). Following monetary default, a notice of default was issued in August 2020 and a non-judicial foreclosure action was filed |
||||||
|
in June 2021, after lender and b orrower were unable to reach agreement. The property was under receivership during this time. In November 2023, Pacific Retail Capital Partners acquired the property and assumed the existing underlying debt. |
||||||
|
In conjunction, the loan was modifiedto include , amongst other things, a two-year maturity extension with additional options provided. The loan remains in cash sweep through the extended maturity, with all excess cash flow held in reserve. The |
||||||
|
formal dismissal of the receiver is expecteed shortly; how ever Pacific Retail has been operating the asset since December 2023. As of July 2024, the property maintains an occupancy rate of 90.44%. |
||||||
|
" |
||||||
|
1A |
10096412 |
Various |
Various |
07/16/20 |
1 |
|
|
" |
9/11/2024 |
09.01.24: Loan transferred to SS on 7/16/20, due to monetary default after the property closed from March through May '20 due to COVID-19. The collateral is a fee simple interest in a portion of a two-story enclosed mall with |
||||
|
multi-story anchorbuildings located in Palm Desert, CA. The property was built in 1983 and contains a total of 986,323 sq. ft. of gross leasable area on a 52.83-acre parcel of land. Collateral for the loan is a 512k SF portion of the property, with |
||||||
|
the remainder of leasable area attributed to unowned anchor spaces (Macy's, Former Sears; closed 2020, and JCPenney). Following monetary default, a notice of default was issued in August 2020 and a non-judicial foreclosure action was filed |
||||||
|
in June 2021, after lender and b orrower were unable to reach agreement. The property was under receivership during this time. In November 2023, Pacific Retail Capital Partners acquired the property and assumed the existing underlying debt. |
||||||
|
In conjunction, the loan was modifiedto include , amongst other things, a two-year maturity extension with additional options provided. The loan remains in cash sweep through the extended maturity, with all excess cash flow held in reserve. The |
||||||
|
formal dismissal of the receiver is expecteed shortly; how ever Pacific Retail has been operating the asset since December 2023. As of July 2024, the property maintains an occupancy rate of 90.44%. |
||||||
|
" |
||||||
|
1B |
10096413 |
Various |
Various |
07/16/20 |
1 |
|
|
" |
9/11/2024 |
09.01.24: Loan transferred to SS on 7/16/20, due to monetary default after the property closed from March through May '20 due to COVID-19. The collateral is a fee simple interest in a portion of a two-story enclosed mall with |
||||
|
multi-story anchorbuildings located in Palm Desert, CA. The property was built in 1983 and contains a total of 986,323 sq. ft. of gross leasable area on a 52.83-acre parcel of land. Collateral for the loan is a 512k SF portion of the property, with |
||||||
|
the remainder of leasable area attributed to unowned anchor spaces (Macy's, Former Sears; closed 2020, and JCPenney). Following monetary default, a notice of default was issued in August 2020 and a non-judicial foreclosure action was filed |
||||||
|
in June 2021, after lender and b orrower were unable to reach agreement. The property was under receivership during this time. In November 2023, Pacific Retail Capital Partners acquired the property and assumed the existing underlying debt. |
||||||
|
In conjunction, the loan was modifiedto include , amongst other things, a two-year maturity extension with additional options provided. The loan remains in cash sweep through the extended maturity, with all excess cash flow held in reserve. The |
||||||
|
formal dismissal of the receiver is expecteed shortly; how ever Pacific Retail has been operating the asset since December 2023. As of July 2024, the property maintains an occupancy rate of 90.44%. |
||||||
|
" |
||||||
|
1C |
10096414 |
Various |
Various |
07/06/20 |
1 |
|
|
" |
9/11/2024 |
09.01.24: Loan transferred to SS on 7/16/20, due to monetary default after the property closed from March through May '20 due to COVID-19. The collateral is a fee simple interest in a portion of a two-story enclosed mall with |
||||
|
multi-story anchorbuildings located in Palm Desert, CA. The property was built in 1983 and contains a total of 986,323 sq. ft. of gross leasable area on a 52.83-acre parcel of land. Collateral for the loan is a 512k SF portion of the property, with |
||||||
|
the remainder of leasable area attributed to unowned anchor spaces (Macy's, Former Sears; closed 2020, and JCPenney). Following monetary default, a notice of default was issued in August 2020 and a non-judicial foreclosure action was filed |
||||||
|
in June 2021, after lender and b orrower were unable to reach agreement. The property was under receivership during this time. In November 2023, Pacific Retail Capital Partners acquired the property and assumed the existing underlying debt. |
||||||
|
In conjunction, the loan was modifiedto include , amongst other things, a two-year maturity extension with additional options provided. The loan remains in cash sweep through the extended maturity, with all excess cash flow held in reserve. The |
||||||
|
formal dismissal of the receiver is expecteed shortly; how ever Pacific Retail has been operating the asset since December 2023. As of July 2024, the property maintains an occupancy rate of 90.44%. |
||||||
|
" |
||||||
|
12 |
10096322 |
RT |
NY |
10/22/20 |
2 |
|
|
" |
9/11/2024 |
09.01.24 - Loan was transferred to SS on 10/22/20 due to payment default. Property is a 175.9k sq. ft. retail center in Greece, NY, built in 1975 on a 16.88 acre parcel. Payment default (noticed on 11/4/21), arose following loss of |
||||
|
prima ry tenant Toys R Us in 2018. The COVID-19 pandemic and death of the guarantor caused further disruption. Borrower executed a PNA and engaged in loan modification discussions while seeking to lease-up the property. With leasing |
||||||
|
efforts unsuccessful, legal enforcement commenced with a foreclosure action on 04/01/22. A petition to appoint a receiver was filed on 6/2/22 and the receiver (Orazio Crisalli, Syracuse Realty) has been in place since that time. A motion for |
||||||
|
summary judgment was filed and granted. T heCourt granted summary judgment as to liability and referred the damages computation to a court-appointed Referee. The calculation of damages was approved by the Referee in July 2024, with the |
||||||
|
full amount of $23,925,548.71 awarded. Trust Counsel is now p reparing to file a motion for final judgment of foreclosure and sale, which will be followed by sale of the property at public auction. The receiver's focus continues to be securing |
||||||
|
current tenants via renewals, while also improving occupancy, whiich rema ins at 60.78%. Foreclosure sale is expected to be completed in Q4 2024. |
||||||
|
" |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 32 |
|
Specially Serviced Loan Detail - Part 2 |
||||||||
|
Servicing |
||||||||
|
Property |
Transfer |
Resolution |
||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
||
|
18 |
10096328 |
LO |
WV |
10/13/20 |
7 |
|||
|
" |
9/11/2024 |
09.01.24: Loan transferred to SS on 10/13/20. Property is on a 5.95?acre site in Morgantown, WV. Collateral is a 4?story, 95?room ltd?service Fairfield Inn & Suites. The asset was built in 2008 and renovated in 2017. Following |
||||||
|
payment de fault on11/1/20, foreclosure was filed and the hotel was taken REO in May '21. Following the peak of the Covid-19 pandemic, the property saw slow recovery through 2022, as classes/sporting events resumed at the university. Strong |
||||||||
|
demand was seen in 2022,t hough performance fell below forecast and historical figures in large part due to rooms falling out of inventory (they have since been remediated and are back in service). At YE 2023 year-over-year occupancy |
||||||||
|
improved to 68.46% (vs. 52.33% at YE 2022) and ADR to $103.55 (vs. $103.39 at YE 2022). For the year, total revenues rose to $2.5m (vs. $1.9m at YE 2022). YE 2023 NOI was $244,207 against a YE 2022 negative NOI of -$98,296. For Q1 |
||||||||
|
2024, ADR was $96.67, occupancy was 52.24% and RevPar was$50.50. While exceeding ADRs for the same period in 2023 ($88.90), the 2024 winter season lagged with respect to occupancy (73.40% at Q1 2023) and RevPar ($65.26 at Q1 |
||||||||
|
2023). At Q2 2024, the property narrowly missed forecasted occupancy (59.8% actuaal vs. 63.9% budget) and ADR ($105.84 actual vs. $106.39 budget). SS expects to market the hotel for sale in H1 2025. |
||||||||
|
" |
||||||||
|
1 Property Type Codes |
2 Resolution Strategy Code |
|||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||
|
MF - Multi-Family |
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|||
|
RT - Retail |
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
|||
|
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 32 |
|
Modified Loan Detail |
||||||||||
|
Pre-Modification |
Post-Modification |
Modification |
Modification |
|||||||
|
Loan |
Modification |
Modification Booking |
Closing |
Effective |
||||||
|
Balance |
Rate |
Balance |
Rate |
|||||||
|
Pros ID |
Loan Number |
Group |
Code¹ |
Date |
Date |
Date |
||||
|
5 |
10096315 |
1 0.00 |
4.20000% |
0.00 |
4.20000% |
8 |
02/18/22 |
02/18/22 |
07/11/22 |
|
|
5 |
10096315 |
1 0.00 |
4.20000% |
0.00 |
4.20000% |
8 |
07/11/22 |
02/18/22 |
02/18/22 |
|
|
36 |
10096346 |
1 0.00 |
4.20000% |
0.00 |
4.20000% |
8 |
03/01/20 |
02/26/21 |
08/17/22 |
|
|
36 |
10096346 |
1 0.00 |
4.20000% |
0.00 |
4.20000% |
8 |
08/17/22 |
02/26/21 |
03/01/20 |
|
|
37 |
10096347 |
1 0.00 |
3.47000% |
0.00 |
3.47000% |
8 |
06/22/20 |
06/22/20 |
06/22/20 |
|
|
40 |
10096350 |
1 0.00 |
4.30800% |
0.00 |
4.30800% |
8 |
10/26/20 |
08/04/20 |
08/04/20 |
|
|
40 |
10096350 |
1 0.00 |
4.30800% |
0.00 |
4.30800% |
8 |
08/04/20 |
08/04/20 |
10/26/20 |
|
|
Totals |
0.00 |
0.00 |
||||||||
|
1 Modification Codes |
||||||||||
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
||||||||
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
||||||||
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
||||||||
|
Note: Note: Please refer to Servicer Reports for modification comments. |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 32 |
|
Historical Liquidated Loan Detail |
||||||||||||
|
Loan |
Gross Sales |
Current |
Loss to Loan |
Percent of |
||||||||
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
Period |
Cumulative |
with |
Original |
|||
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
|
Pros ID¹ |
Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
27 |
10096337 09/16/22 |
8,444,311.84 |
10,700,000.00 |
10,629,877.32 |
2,398,444.04 |
10,006,097.75 |
7,607,653.71 |
836,658.13 |
0.00 |
103,104.66 |
733,553.47 |
8.15% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Cumulative Totals |
8,444,311.84 |
10,700,000.00 |
10,629,877.32 |
2,398,444.04 |
10,006,097.75 |
7,607,653.71 |
836,658.13 |
0.00 |
103,104.66 |
733,553.47 |
||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 29 of 32 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
|||||||||||
|
Certificate |
Reimb of Prior |
||||||||||
|
Interest Paid |
Realized Losses |
Loss Covered by |
Total Loss |
||||||||
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|||
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
27 |
10096337 |
07/17/23 |
0.00 |
0.00 |
733,553.47 |
0.00 |
0.00 |
334.49 |
0.00 |
0.00 |
731,361.38 |
|
05/17/23 |
0.00 |
0.00 |
733,218.98 |
0.00 |
0.00 |
29,675.92 |
0.00 |
0.00 |
|||
|
03/17/23 |
0.00 |
0.00 |
703,543.06 |
0.00 |
85.33 |
(8,447.48) |
0.00 |
0.00 |
|||
|
11/18/22 |
0.00 |
0.00 |
711,905.21 |
0.00 |
2,106.76 |
(126,859.68) |
0.00 |
0.00 |
|||
|
09/16/22 |
0.00 |
0.00 |
836,658.13 |
0.00 |
0.00 |
836,658.13 |
0.00 |
0.00 |
|||
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Cumulative Totals |
0.00 |
0.00 |
733,553.47 |
0.00 |
2,192.09 |
731,361.38 |
0.00 |
0.00 |
731,361.38 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 30 of 32 |
|
Interest Shortfall Detail - Collateral Level |
||||||||||||
|
Special Servicing Fees |
Modified |
|||||||||||
|
Deferred |
Non- |
Reimbursement of |
Other |
Interest |
||||||||
|
Interest |
Interest |
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
||||||
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
1 |
0.00 |
0.00 |
6,323.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1A |
0.00 |
0.00 |
6,323.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1B |
0.00 |
0.00 |
403.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1C |
0.00 |
0.00 |
403.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
12 |
0.00 |
0.00 |
3,678.27 |
0.00 |
0.00 |
34,037.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
18 |
0.00 |
0.00 |
2,093.76 |
0.00 |
0.00 |
0.00 |
0.00 |
36,850.22 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
19,226.89 |
0.00 |
0.00 |
34,037.66 |
0.00 |
36,850.22 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
Collateral Shortfall Total |
90,114.77 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 31 of 32 |
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 32 of 32 |